Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
12.58 USD | -0.16% | -3.68% | +17.26% |
May. 14 | OneSpan Inc. announces an Equity Buyback for $50 million worth of its shares. | CI |
May. 03 | Sector Update: Tech Stocks Gain Late Afternoon | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 684.1 | 837.8 | 675.7 | 443.7 | 427.6 | 476.9 | - |
Enterprise Value (EV) 1 | 574.3 | 722.6 | 577.2 | 344.9 | 384.1 | 406.1 | 358.7 |
P/E ratio | 77.8 x | -148 x | -22 x | -31.1 x | -14.5 x | 17.7 x | 14.5 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 2.69 x | 3.88 x | 3.15 x | 2.03 x | 1.82 x | 1.97 x | 1.9 x |
EV / Revenue | 2.26 x | 3.35 x | 2.69 x | 1.57 x | 1.63 x | 1.68 x | 1.43 x |
EV / EBITDA | 17.5 x | 51 x | -114 x | 53.9 x | 32 x | 7.65 x | 5.89 x |
EV / FCF | 53.2 x | 61.1 x | -117 x | -32 x | -16.5 x | 13.4 x | 8.53 x |
FCF Yield | 1.88% | 1.64% | -0.85% | -3.13% | -6.05% | 7.47% | 11.7% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 39,960 | 40,513 | 39,910 | 39,655 | 39,887 | 37,846 | - |
Reference price 2 | 17.12 | 20.68 | 16.93 | 11.19 | 10.72 | 12.60 | 12.60 |
Announcement Date | 3/3/20 | 2/23/21 | 2/22/22 | 2/28/23 | 3/6/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 254.6 | 215.7 | 214.5 | 219 | 235.1 | 241.8 | 251 |
EBITDA 1 | 32.87 | 14.18 | -5.063 | 6.396 | 12 | 53.07 | 60.94 |
EBIT 1 | 15.28 | -5.258 | -26.13 | -27.12 | -28.87 | 41.04 | 47.61 |
Operating Margin | 6% | -2.44% | -12.18% | -12.38% | -12.28% | 16.97% | 18.97% |
Earnings before Tax (EBT) 1 | 15.5 | -3.42 | -26.14 | -11.69 | -27.31 | 33.1 | 44.6 |
Net income 1 | 8.789 | -5.455 | -30.58 | -14.43 | -29.8 | 27.4 | 33.4 |
Net margin | 3.45% | -2.53% | -14.26% | -6.59% | -12.67% | 11.33% | 13.31% |
EPS 2 | 0.2200 | -0.1400 | -0.7700 | -0.3600 | -0.7400 | 0.7100 | 0.8700 |
Free Cash Flow 1 | 10.79 | 11.82 | -4.914 | -10.78 | -23.22 | 30.35 | 42.05 |
FCF margin | 4.24% | 5.48% | -2.29% | -4.92% | -9.88% | 12.55% | 16.76% |
FCF Conversion (EBITDA) | 32.83% | 83.36% | - | - | - | 57.19% | 69.01% |
FCF Conversion (Net income) | 122.78% | - | - | - | - | 110.77% | 125.9% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 3/3/20 | 2/23/21 | 2/22/22 | 2/28/23 | 3/6/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 59.15 | 52.45 | 52.79 | 57.15 | 56.62 | 57.61 | 55.73 | 58.84 | 62.93 | 64.84 | 55.58 | 59.05 | 62.37 | 64.8 | 58.75 |
EBITDA 1 | -0.558 | 0.24 | -1.54 | 4.513 | 3.182 | -1.637 | -3.828 | 6.303 | 11.16 | 19.79 | 8.016 | 11.74 | 13.58 | 14.73 | 11.99 |
EBIT 1 | -5.959 | -9.243 | -8.238 | -5.625 | -4.009 | -8.13 | -17.76 | -4.794 | 1.817 | 14.11 | 5.198 | 8.693 | 10.55 | 12.74 | 8.46 |
Operating Margin | -10.07% | -17.62% | -15.61% | -9.84% | -7.08% | -14.11% | -31.87% | -8.15% | 2.89% | 21.76% | 9.35% | 14.72% | 16.91% | 19.66% | 14.4% |
Earnings before Tax (EBT) 1 | -6.926 | 6.387 | -8.878 | -6.601 | -2.601 | -7.667 | -17.15 | -3.854 | 1.358 | 14.5 | 0.3 | 8.1 | 10.3 | 11.4 | 5.1 |
Net income 1 | -13.77 | 5.214 | -9.35 | -7.201 | -3.097 | -8.356 | -17.75 | -4.133 | 0.441 | 13.47 | 0.2 | 6.1 | 7.7 | 8.5 | 3.8 |
Net margin | -23.28% | 9.94% | -17.71% | -12.6% | -5.47% | -14.51% | -31.85% | -7.02% | 0.7% | 20.77% | 0.36% | 10.33% | 12.35% | 13.12% | 6.47% |
EPS 2 | -0.3500 | 0.1300 | -0.2300 | -0.1800 | -0.0800 | -0.2100 | -0.4400 | -0.1000 | 0.0100 | 0.3500 | - | 0.1600 | 0.2000 | 0.2200 | 0.1000 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 2/22/22 | 5/3/22 | 8/2/22 | 11/1/22 | 2/28/23 | 5/4/23 | 8/9/23 | 11/8/23 | 3/6/24 | 5/2/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | 110 | 115 | 98.5 | 98.8 | 43.5 | 70.8 | 118 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | 10.8 | 11.8 | -4.91 | -10.8 | -23.2 | 30.4 | 42.1 |
ROE (net income / shareholders' equity) | 3.4% | -2.1% | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | 7.45 | 3.1 | 2.17 | 5 | 12.5 | 11 | 13.5 |
Capex / Sales | 2.93% | 1.44% | 1.01% | 2.28% | 5.31% | 4.53% | 5.36% |
Announcement Date | 3/3/20 | 2/23/21 | 2/22/22 | 2/28/23 | 3/6/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+17.26% | 477M | |
+4.58% | 99.92B | |
+4.95% | 47.04B | |
+0.58% | 17.33B | |
+9.66% | 15.65B | |
+11.52% | 10.35B | |
+61.57% | 4.86B | |
-22.42% | 3.23B | |
-14.47% | 1.77B | |
-12.72% | 1.13B |
- Stock Market
- Equities
- OSPN Stock
- Financials OneSpan Inc.